100 Thorndale Drive #113San RafaelCA94903
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in San Rafael at 100 Thorndale Drive #113, San Rafael, CA, 94903 generates $2,351/mo in rent and, after a $1,713/mo payment, leaves $186/mo in cash flow. Total monthly income is $2,351/mo, and annual cash flow is $2,231/yr on $116,025 invested. Return on cash invested sits at 21.83% in year one, and rental yield is 8.06% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 113.14% and total cumulative return in cash sums $131,270. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,351/mo property income rather than buyer’s personal income.
Condo
Built in 1985
1,080 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94903, San Rafael, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,861 (100%) |
| Owner Occupied HU | 8,180 (63.6%) |
| Renter Occupied HU | 4,010 (31.2%) |
| Vacant Housing Units | 671 ( 5.2%) |
| Median Home Value | $1,203,742 |
| Average Home Value | $1,243,118 |
Housing Distribution
Address Breakdown
Residential
12,444
Single Family
9,664
Multi-Family
2,780
Businesses
1,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rachel Percival • Compass
Mls Name: BAREIS
Mls ID: #325061508